Highlights

[SLP] YoY TTM Result on 2014-03-31 [#1]

Stock [SLP]: SLP RESOURCES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -0.59%    YoY -     20.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 170,007 175,679 171,418 168,209 150,952 148,962 156,054 1.44%
  YoY % -3.23% 2.49% 1.91% 11.43% 1.34% -4.54% -
  Horiz. % 108.94% 112.58% 109.85% 107.79% 96.73% 95.46% 100.00%
PBT 29,870 35,041 17,600 14,584 12,758 8,936 8,208 24.00%
  YoY % -14.76% 99.10% 20.68% 14.31% 42.77% 8.87% -
  Horiz. % 363.91% 426.91% 214.42% 177.68% 155.43% 108.87% 100.00%
Tax -4,421 -7,157 -3,522 -3,419 -3,498 -2,350 -958 29.00%
  YoY % 38.23% -103.21% -3.01% 2.26% -48.85% -145.30% -
  Horiz. % 461.48% 747.08% 367.64% 356.89% 365.14% 245.30% 100.00%
NP 25,449 27,884 14,078 11,165 9,260 6,586 7,250 23.26%
  YoY % -8.73% 98.07% 26.09% 20.57% 40.60% -9.16% -
  Horiz. % 351.02% 384.61% 194.18% 154.00% 127.72% 90.84% 100.00%
NP to SH 27,537 27,920 14,049 11,175 9,264 6,600 7,260 24.86%
  YoY % -1.37% 98.73% 25.72% 20.63% 40.36% -9.09% -
  Horiz. % 379.30% 384.57% 193.51% 153.93% 127.60% 90.91% 100.00%
Tax Rate 14.80 % 20.42 % 20.01 % 23.44 % 27.42 % 26.30 % 11.67 % 4.04%
  YoY % -27.52% 2.05% -14.63% -14.51% 4.26% 125.36% -
  Horiz. % 126.82% 174.98% 171.47% 200.86% 234.96% 225.36% 100.00%
Total Cost 144,558 147,795 157,340 157,044 141,692 142,376 148,804 -0.48%
  YoY % -2.19% -6.07% 0.19% 10.83% -0.48% -4.32% -
  Horiz. % 97.15% 99.32% 105.74% 105.54% 95.22% 95.68% 100.00%
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 11,130 11,145 4,938 4,961 4,966 4,972 4,947 14.46%
  YoY % -0.13% 125.70% -0.46% -0.11% -0.11% 0.50% -
  Horiz. % 224.99% 225.29% 99.82% 100.28% 100.39% 100.50% 100.00%
Div Payout % 40.42 % 39.92 % 35.15 % 44.40 % 53.61 % 75.33 % 68.14 % -8.33%
  YoY % 1.25% 13.57% -20.83% -17.18% -28.83% 10.55% -
  Horiz. % 59.32% 58.59% 51.58% 65.16% 78.68% 110.55% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 131,581 115,120 98,505 92,131 85,643 81,136 78,133 9.07%
  YoY % 14.30% 16.87% 6.92% 7.58% 5.55% 3.84% -
  Horiz. % 168.41% 147.34% 126.07% 117.92% 109.61% 103.84% 100.00%
NOSH 247,333 247,038 247,500 248,333 247,523 248,124 248,043 -0.05%
  YoY % 0.12% -0.19% -0.34% 0.33% -0.24% 0.03% -
  Horiz. % 99.71% 99.59% 99.78% 100.12% 99.79% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.97 % 15.87 % 8.21 % 6.64 % 6.13 % 4.42 % 4.65 % 21.49%
  YoY % -5.67% 93.30% 23.64% 8.32% 38.69% -4.95% -
  Horiz. % 321.94% 341.29% 176.56% 142.80% 131.83% 95.05% 100.00%
ROE 20.93 % 24.25 % 14.26 % 12.13 % 10.82 % 8.13 % 9.29 % 14.48%
  YoY % -13.69% 70.06% 17.56% 12.11% 33.09% -12.49% -
  Horiz. % 225.30% 261.03% 153.50% 130.57% 116.47% 87.51% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 68.74 71.11 69.26 67.74 60.98 60.04 62.91 1.49%
  YoY % -3.33% 2.67% 2.24% 11.09% 1.57% -4.56% -
  Horiz. % 109.27% 113.03% 110.09% 107.68% 96.93% 95.44% 100.00%
EPS 11.13 11.30 5.68 4.50 3.74 2.66 2.93 24.89%
  YoY % -1.50% 98.94% 26.22% 20.32% 40.60% -9.22% -
  Horiz. % 379.86% 385.67% 193.86% 153.58% 127.65% 90.78% 100.00%
DPS 4.50 4.50 2.00 2.00 2.00 2.00 2.00 14.46%
  YoY % 0.00% 125.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 225.00% 225.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5320 0.4660 0.3980 0.3710 0.3460 0.3270 0.3150 9.12%
  YoY % 14.16% 17.09% 7.28% 7.23% 5.81% 3.81% -
  Horiz. % 168.89% 147.94% 126.35% 117.78% 109.84% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,959
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 53.64 55.43 54.08 53.07 47.62 47.00 49.23 1.44%
  YoY % -3.23% 2.50% 1.90% 11.44% 1.32% -4.53% -
  Horiz. % 108.96% 112.59% 109.85% 107.80% 96.73% 95.47% 100.00%
EPS 8.69 8.81 4.43 3.53 2.92 2.08 2.29 24.87%
  YoY % -1.36% 98.87% 25.50% 20.89% 40.38% -9.17% -
  Horiz. % 379.48% 384.72% 193.45% 154.15% 127.51% 90.83% 100.00%
DPS 3.51 3.52 1.56 1.57 1.57 1.57 1.56 14.46%
  YoY % -0.28% 125.64% -0.64% 0.00% 0.00% 0.64% -
  Horiz. % 225.00% 225.64% 100.00% 100.64% 100.64% 100.64% 100.00%
NAPS 0.4151 0.3632 0.3108 0.2907 0.2702 0.2560 0.2465 9.07%
  YoY % 14.29% 16.86% 6.91% 7.59% 5.55% 3.85% -
  Horiz. % 168.40% 147.34% 126.09% 117.93% 109.61% 103.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.5900 2.2000 0.8200 0.4500 0.3700 0.3800 0.4000 -
P/RPS 3.77 3.09 1.18 0.66 0.61 0.63 0.64 34.35%
  YoY % 22.01% 161.86% 78.79% 8.20% -3.17% -1.56% -
  Horiz. % 589.06% 482.81% 184.38% 103.13% 95.31% 98.44% 100.00%
P/EPS 23.26 19.47 14.45 10.00 9.89 14.29 13.67 9.25%
  YoY % 19.47% 34.74% 44.50% 1.11% -30.79% 4.54% -
  Horiz. % 170.15% 142.43% 105.71% 73.15% 72.35% 104.54% 100.00%
EY 4.30 5.14 6.92 10.00 10.12 7.00 7.32 -8.48%
  YoY % -16.34% -25.72% -30.80% -1.19% 44.57% -4.37% -
  Horiz. % 58.74% 70.22% 94.54% 136.61% 138.25% 95.63% 100.00%
DY 1.74 2.05 2.44 4.44 5.41 5.26 5.00 -16.12%
  YoY % -15.12% -15.98% -45.05% -17.93% 2.85% 5.20% -
  Horiz. % 34.80% 41.00% 48.80% 88.80% 108.20% 105.20% 100.00%
P/NAPS 4.87 4.72 2.06 1.21 1.07 1.16 1.27 25.08%
  YoY % 3.18% 129.13% 70.25% 13.08% -7.76% -8.66% -
  Horiz. % 383.46% 371.65% 162.20% 95.28% 84.25% 91.34% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 05/05/17 05/05/16 11/05/15 29/04/14 27/05/13 25/05/12 25/05/11 -
Price 2.6600 2.0000 1.0400 0.5100 0.3800 0.3600 0.3700 -
P/RPS 3.87 2.81 1.50 0.75 0.62 0.60 0.59 36.78%
  YoY % 37.72% 87.33% 100.00% 20.97% 3.33% 1.69% -
  Horiz. % 655.93% 476.27% 254.24% 127.12% 105.08% 101.69% 100.00%
P/EPS 23.89 17.70 18.32 11.33 10.15 13.53 12.64 11.18%
  YoY % 34.97% -3.38% 61.69% 11.63% -24.98% 7.04% -
  Horiz. % 189.00% 140.03% 144.94% 89.64% 80.30% 107.04% 100.00%
EY 4.19 5.65 5.46 8.82 9.85 7.39 7.91 -10.04%
  YoY % -25.84% 3.48% -38.10% -10.46% 33.29% -6.57% -
  Horiz. % 52.97% 71.43% 69.03% 111.50% 124.53% 93.43% 100.00%
DY 1.69 2.25 1.92 3.92 5.26 5.56 5.41 -17.61%
  YoY % -24.89% 17.19% -51.02% -25.48% -5.40% 2.77% -
  Horiz. % 31.24% 41.59% 35.49% 72.46% 97.23% 102.77% 100.00%
P/NAPS 5.00 4.29 2.61 1.37 1.10 1.10 1.17 27.36%
  YoY % 16.55% 64.37% 90.51% 24.55% 0.00% -5.98% -
  Horiz. % 427.35% 366.67% 223.08% 117.09% 94.02% 94.02% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

170  224  505  1395 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.065+0.005 
 HSI-H8F 0.275-0.06 
 ARMADA 0.515-0.01 
 KNM 0.435-0.005 
 HSI-C7F 0.255+0.05 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7J 0.14+0.02 
 HSI-C7K 0.43+0.055 
Partners & Brokers